Pine Plan, Hummingbird Crossing VillasMarysvilleWA98271
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Marysville at Pine Plan, Hummingbird Crossing Villas, Marysville, WA, 98271 offers $3,282/mo rent that, after a $2,619/mo payment, leaves $66/mo cash flow. Total monthly income is $3,282/mo, and annual cash flow is $787/yr on $176,012 cash. Return on cash invested measures 20.51% in year one, and rental yield stands at 7.36% at a $534,990 entry. Equity gained on principal adds $3,452/yr while 5% annual appreciation compounds into $147,808 by year five. Five-year ROI records 105.79% and total cumulative return in cash reaches $186,205. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,282/mo property income versus a $2,619/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98271, Marysville, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,168 (100%) |
| Owner Occupied HU | 8,352 (68.6%) |
| Renter Occupied HU | 3,117 (25.6%) |
| Vacant Housing Units | 699 ( 5.7%) |
| Median Home Value | $672,773 |
| Average Home Value | $762,295 |
Housing Distribution
Address Breakdown
Residential
11,951
Single Family
11,654
Multi-Family
297
Businesses
617
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Pulte Homes
Mls Name: Pulte
Mls Provider:
Mls ID: #N/A